General
General Information
Crop Enterprise:
Hay
Crop acres:
100
acres
Normal annual yield:
2.5
tons
Production cost per acre:
$60
Initial market price:
$80.00
per ton
Inventory:
250
tons
Annual government payment:
$0
Livestock Enterprise:
Ewes
Quantity:
1500
head
Output 1:
Weaned Lambs
Nonfeed production cost per unit:
$58
Weaning percentage:
125.0
%
Annual hay consumption per unit:
0.1
tons
Output weight per unit:
100
lbs.
Death loss percentage:
3.0
%
Initial Output 1 market price:
$84.00
per cwt.
Replacement percentage:
20.0
%
Output 2:
Wool
Sale weight per cull unit:
180
lbs.
Output weight per unit:
8.8
lbs.
Cull market price:
$36.00
per cwt.
Initial Output 2 market price:
$0.55
per lb.
Public Grazing base:
2300
AUMs
Private Grazing base:
1875
AUMs
Public Grazing cost:
$1.98
per AUM
Private Grazing cost:
$10.90
per AUM
Expected Revenues
Sales
Units
Revenue
Weaned Lambs
1,575
head
$132,300.00
Cull Ewes
255
head
$16,524.00
Wool
13,200
lbs.
$7,260.00
Hay
100
tons
$8,000.00
Annual Total:
$164,084.00
Expected Expenses
Units
Expense
Hay
100
acres
$6,000.00
Ewes
1500
head
$87,000.00
Grazing
4175
AUMs
$24,991.50
Annual Total:
$117,991.50
Expected Annual Net Ranch Income:
$46,092.50
Expected 2 Year Total Annual Net Ranch Income:
$92,185.00
Version 2.1 Copyright © 2022
RightRisk